What is the WACC for Nike? You can assume the equity risk premium of 4.72%. Use the cost of debt of 2.06%. Use the effective tax rate as of may 2021 LTM of 14%. Please show the calculations in excel.

Cost of Equity	6.56%
3y Adjusted Beta	1.08
* Market Risk Premium	4.72%
+ 10y Risk Free Rate	1.46%
* Weight of Equity	96.30%
Fully Diluted Market Cap	245,306.1
/ Total Capitalization	254,736.1
+ After Tax Cost of Debt	1.77%
Cost of Debt	2.06%
* 1 - Effective Tax Rate (3y Avg)	0.86
* Weight of Debt	3.70%
Total Debt net ITM Convertible Debt	9,430.0
/ Total Capitalization	254,736.1
+ Cost of Preferred	-
* Weight of Preferred	0.00%
+ Preferred Equity net ITM Convertible Pfd	0.0
/ Total Capitalization	254,736.1